Henry Schein Inc
NASDAQ:HSIC
Income Statement
Earnings Waterfall
Henry Schein Inc
Revenue
|
12.3B
USD
|
Cost of Revenue
|
-8.5B
USD
|
Gross Profit
|
3.9B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
717m
USD
|
Other Expenses
|
-301m
USD
|
Net Income
|
416m
USD
|
Income Statement
Henry Schein Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 561
N/A
|
9 697
+1%
|
9 921
+2%
|
10 196
+3%
|
10 371
+2%
|
10 405
+0%
|
10 419
+0%
|
10 481
+1%
|
10 630
+1%
|
10 879
+2%
|
11 122
+2%
|
11 302
+2%
|
11 572
+2%
|
11 782
+2%
|
11 968
+2%
|
12 264
+2%
|
8 883
-28%
|
11 812
+33%
|
11 069
-6%
|
10 263
-7%
|
9 418
-8%
|
9 505
+1%
|
9 636
+1%
|
9 790
+2%
|
9 986
+2%
|
10 054
+1%
|
9 291
-8%
|
9 622
+4%
|
10 119
+5%
|
10 615
+5%
|
11 898
+12%
|
12 236
+3%
|
12 401
+1%
|
12 655
+2%
|
12 718
+0%
|
12 607
-1%
|
12 647
+0%
|
12 528
-1%
|
12 598
+1%
|
12 693
+1%
|
12 339
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 905)
|
(6 992)
|
(7 157)
|
(7 349)
|
(7 460)
|
(7 477)
|
(7 469)
|
(7 503)
|
(7 623)
|
(7 802)
|
(7 995)
|
(8 135)
|
(8 345)
|
(8 510)
|
(8 659)
|
(8 907)
|
(6 137)
|
(8 517)
|
(7 894)
|
(7 202)
|
(6 507)
|
(6 561)
|
(6 644)
|
(6 758)
|
(6 895)
|
(6 969)
|
(6 519)
|
(6 857)
|
(7 305)
|
(7 656)
|
(8 504)
|
(8 684)
|
(8 729)
|
(8 901)
|
(8 908)
|
(8 795)
|
(8 816)
|
(8 704)
|
(8 744)
|
(8 758)
|
(8 478)
|
|
Gross Profit |
2 656
N/A
|
2 706
+2%
|
2 764
+2%
|
2 846
+3%
|
2 911
+2%
|
2 928
+1%
|
2 950
+1%
|
2 978
+1%
|
3 007
+1%
|
3 077
+2%
|
3 128
+2%
|
3 166
+1%
|
3 226
+2%
|
3 272
+1%
|
3 309
+1%
|
3 358
+1%
|
2 747
-18%
|
3 295
+20%
|
3 175
-4%
|
3 061
-4%
|
2 911
-5%
|
2 943
+1%
|
2 992
+2%
|
3 031
+1%
|
3 091
+2%
|
3 085
0%
|
2 772
-10%
|
2 765
0%
|
2 814
+2%
|
2 959
+5%
|
3 395
+15%
|
3 552
+5%
|
3 672
+3%
|
3 754
+2%
|
3 810
+1%
|
3 812
+0%
|
3 831
+1%
|
3 824
0%
|
3 854
+1%
|
3 935
+2%
|
3 861
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 979)
|
(2 025)
|
(2 079)
|
(2 147)
|
(2 196)
|
(2 202)
|
(2 215)
|
(2 219)
|
(2 238)
|
(2 296)
|
(2 336)
|
(2 366)
|
(2 409)
|
(2 440)
|
(2 469)
|
(2 510)
|
(2 072)
|
(2 465)
|
(2 389)
|
(2 319)
|
(2 217)
|
(2 238)
|
(2 278)
|
(2 301)
|
(2 358)
|
(2 351)
|
(2 203)
|
(2 188)
|
(2 247)
|
(2 337)
|
(2 570)
|
(2 712)
|
(2 812)
|
(2 884)
|
(2 930)
|
(2 921)
|
(2 953)
|
(2 985)
|
(3 016)
|
(3 102)
|
(3 144)
|
|
Selling, General & Administrative |
(1 979)
|
(2 025)
|
(2 079)
|
(2 147)
|
(2 196)
|
(2 202)
|
(2 215)
|
(2 219)
|
(2 238)
|
(2 296)
|
(2 336)
|
(2 366)
|
(2 409)
|
(2 440)
|
(2 469)
|
(2 509)
|
(2 072)
|
(2 465)
|
(2 389)
|
(2 319)
|
(2 217)
|
(2 238)
|
(2 278)
|
(2 301)
|
(2 358)
|
(2 351)
|
(2 203)
|
(2 188)
|
(2 247)
|
(2 337)
|
(2 570)
|
(2 712)
|
(2 813)
|
(2 837)
|
(2 838)
|
(2 784)
|
(2 771)
|
(2 806)
|
(2 833)
|
(2 905)
|
(2 934)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(92)
|
(137)
|
(182)
|
(179)
|
(183)
|
(197)
|
(210)
|
|
Operating Income |
677
N/A
|
681
+1%
|
686
+1%
|
699
+2%
|
715
+2%
|
726
+2%
|
736
+1%
|
759
+3%
|
769
+1%
|
781
+2%
|
792
+1%
|
801
+1%
|
818
+2%
|
831
+2%
|
841
+1%
|
848
+1%
|
675
-20%
|
830
+23%
|
785
-5%
|
742
-6%
|
694
-6%
|
706
+2%
|
714
+1%
|
730
+2%
|
733
+0%
|
735
+0%
|
569
-23%
|
577
+1%
|
567
-2%
|
622
+10%
|
824
+33%
|
840
+2%
|
860
+2%
|
871
+1%
|
880
+1%
|
890
+1%
|
878
-1%
|
839
-4%
|
838
0%
|
833
-1%
|
717
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(15)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(19)
|
(22)
|
(26)
|
(31)
|
(39)
|
(42)
|
(48)
|
(56)
|
(61)
|
(59)
|
(54)
|
(46)
|
(35)
|
(28)
|
(27)
|
(28)
|
(32)
|
(31)
|
(28)
|
(24)
|
(21)
|
(22)
|
(23)
|
(25)
|
(27)
|
(33)
|
(43)
|
(55)
|
(70)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(7)
|
(14)
|
(23)
|
(35)
|
(32)
|
(45)
|
(42)
|
(46)
|
(42)
|
(22)
|
(16)
|
(5)
|
(3)
|
(11)
|
(58)
|
(93)
|
(95)
|
(98)
|
(50)
|
(15)
|
(15)
|
(19)
|
(27)
|
(32)
|
(30)
|
(15)
|
(8)
|
(8)
|
(5)
|
(4)
|
(15)
|
(131)
|
(161)
|
(179)
|
(185)
|
(102)
|
|
Total Other Income |
2
|
6
|
7
|
6
|
5
|
1
|
(0)
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
0
|
1
|
(2)
|
(3)
|
|
Pre-Tax Income |
665
N/A
|
680
+2%
|
685
+1%
|
696
+2%
|
709
+2%
|
709
N/A
|
709
+0%
|
724
+2%
|
721
0%
|
738
+2%
|
735
0%
|
746
+1%
|
756
+1%
|
767
+1%
|
793
+3%
|
802
+1%
|
630
-21%
|
784
+24%
|
724
-8%
|
625
-14%
|
537
-14%
|
549
+2%
|
558
+2%
|
630
+13%
|
680
+8%
|
689
+1%
|
521
-24%
|
520
0%
|
500
-4%
|
557
+11%
|
779
+40%
|
807
+4%
|
831
+3%
|
844
+2%
|
852
+1%
|
851
0%
|
721
-15%
|
645
-11%
|
617
-4%
|
591
-4%
|
542
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(191)
|
(195)
|
(195)
|
(212)
|
(216)
|
(215)
|
(214)
|
(212)
|
(211)
|
(216)
|
(211)
|
(218)
|
(218)
|
(203)
|
(212)
|
(215)
|
(166)
|
(217)
|
(193)
|
(150)
|
(119)
|
(123)
|
(125)
|
(150)
|
(160)
|
(158)
|
(121)
|
(108)
|
(95)
|
(114)
|
(163)
|
(183)
|
(197)
|
(198)
|
(202)
|
(198)
|
(170)
|
(152)
|
(141)
|
(134)
|
(120)
|
|
Income from Continuing Operations |
474
|
485
|
490
|
484
|
494
|
494
|
496
|
512
|
509
|
522
|
524
|
527
|
538
|
564
|
581
|
587
|
464
|
567
|
531
|
476
|
418
|
427
|
433
|
481
|
521
|
531
|
400
|
411
|
405
|
443
|
616
|
624
|
633
|
646
|
651
|
653
|
551
|
493
|
476
|
457
|
422
|
|
Income to Minority Interest |
(40)
|
(41)
|
(39)
|
(39)
|
(39)
|
(40)
|
(40)
|
(45)
|
(44)
|
(47)
|
(48)
|
(46)
|
(50)
|
(48)
|
(49)
|
(50)
|
(25)
|
(47)
|
(37)
|
(30)
|
(20)
|
(22)
|
(23)
|
(25)
|
(25)
|
(23)
|
(16)
|
(18)
|
(16)
|
(21)
|
(32)
|
(29)
|
(29)
|
(25)
|
(24)
|
(29)
|
(28)
|
(30)
|
(31)
|
(25)
|
(20)
|
|
Equity Earnings Affiliates |
10
|
10
|
11
|
12
|
12
|
13
|
14
|
14
|
14
|
15
|
16
|
16
|
19
|
18
|
18
|
18
|
(2)
|
17
|
18
|
19
|
21
|
21
|
21
|
21
|
205
|
205
|
201
|
198
|
14
|
17
|
22
|
31
|
27
|
26
|
24
|
15
|
15
|
15
|
13
|
13
|
14
|
|
Net Income (Common) |
432
N/A
|
442
+2%
|
450
+2%
|
457
+2%
|
466
+2%
|
467
+0%
|
469
+0%
|
482
+3%
|
479
-1%
|
489
+2%
|
492
+0%
|
498
+1%
|
507
+2%
|
534
+5%
|
550
+3%
|
554
+1%
|
406
-27%
|
406
0%
|
411
+1%
|
394
-4%
|
536
+36%
|
506
-6%
|
479
-5%
|
498
+4%
|
695
+40%
|
715
+3%
|
590
-18%
|
591
+0%
|
404
-32%
|
440
+9%
|
606
+38%
|
627
+3%
|
631
+1%
|
646
+2%
|
651
+1%
|
638
-2%
|
538
-16%
|
478
-11%
|
458
-4%
|
445
-3%
|
416
-7%
|
|
EPS (Diluted) |
2.48
N/A
|
2.55
+3%
|
2.61
+2%
|
2.66
+2%
|
2.72
+2%
|
2.74
+1%
|
2.78
+1%
|
2.85
+3%
|
2.85
N/A
|
2.95
+4%
|
2.98
+1%
|
3.02
+1%
|
3.1
+3%
|
3.33
+7%
|
3.45
+4%
|
3.49
+1%
|
2.56
-27%
|
2.63
+3%
|
2.66
+1%
|
2.56
-4%
|
3.48
+36%
|
3.34
-4%
|
3.2
-4%
|
3.35
+5%
|
4.66
+39%
|
4.99
+7%
|
4.14
-17%
|
4.13
0%
|
2.81
-32%
|
3.06
+9%
|
4.27
+40%
|
4.44
+4%
|
4.45
+0%
|
4.64
+4%
|
4.68
+1%
|
4.65
-1%
|
3.91
-16%
|
3.59
-8%
|
3.47
-3%
|
3.38
-3%
|
3.16
-7%
|